165.8
Revenue$M
666.9
665.4
662.9
675.5
672.5
669.7
696.4
701.9
701.4
726.0
175.3
1.54%
1.25%
82
11.75
Revenue growth%
11.15
9.03
7.72
6.93
6.60
4.75
4.70
4.95
5.97
6.35
26.26
4.95
6.47
83
11.32
Gross margin%
21.68
20.82
19.41
19.33
21.61
21.84
19.71
20.16
18.39
16.48
8.85
19.71
19.94
6
26.90
Operating margin%
26.90
24.23
24.30
24.84
25.13
27.57
28.49
25.77
24.63
23.06
5.60
25.77
24.99
61
18.02
Net margin%
7.26
9.65
7.68
5.71
7.33
5.62
6.42
6.79
8.18
10.91
9.01
6.79
7.30
94
34.12
P/E ratio (avg)x
7.425
7.544
8.100
7.962
8.755
8.303
7.473
7.169
7.972
8.419
37.81
7.972
7.967
51
33.01
EV/EBITx
19.95
21.50
23.08
23.55
20.16
21.46
20.79
20.78
18.10
18.29
32.59
20.78
20.78
6
28.36
FCF yield (avg)%
13.86
13.45
13.20
13.59
11.85
13.42
14.39
12.57
15.01
13.67
12.88
13.67
13.52
92
11.06
FCF margin%
23.44
22.02
20.52
19.28
20.33
19.29
18.70
16.15
16.93
15.93
3.89
16.93
19.29
52
1.747
FCF / Net incomex
2.205
2.592
2.727
2.854
3.237
3.735
4.045
4.378
4.832
5.454
0.768
4.378
3.486
53
28.33
ROIC%
12.50
10.79
12.06
10.49
11.41
13.42
15.28
17.59
16.93
15.85
9.27
15.85
12.96
73
24.11
Return on equity%
24.05
26.09
25.22
28.21
27.94
30.32
30.55
31.72
30.10
30.20
28.17
30.32
29.16
54
15.41
Return on assets%
11.01
8.24
7.97
8.79
8.66
7.69
9.14
11.18
11.33
9.98
6.33
9.98
8.97
82
1.52
EPS$
1.30
1.42
1.28
1.40
1.46
1.52
1.40
1.38
1.39
1.23
1.61
(3.40%)
(1.72%)
—
26.61
EPS growth%
2.19
2.54
4.95
4.26
6.58
4.81
2.11
1.63
3.00
5.36
6.14
3.00
3.63
28
1.60
Bookvalue per sh$
2.83
3.20
3.15
3.49
3.48
3.51
3.73
3.89
4.41
4.68
0.82
6.08%
6.82%
—
1.68
FCF per share$
1.55
1.59
1.50
1.39
1.27
1.14
1.22
1.12
1.10
1.10
2.51
(2.92%)
(2.97%)
—
1.95
Dividend per sh$
1.86
1.81
2.15
2.46
2.56
2.71
3.07
3.16
3.63
4.13
0.66
10.09%
8.54%
—
3.40
Div yield (avg)%
16.01
13.45
11.03
8.54
10.45
12.10
15.02
13.25
13.67
16.01
18.85
13.67
13.35
67
27.76
Payout ratio%
25.00
25.64
25.61
25.79
23.29
22.49
20.84
18.24
16.23
17.53
2.71
18.24
22.89
58
158.1
Shares (diluted)M
188.9
193.9
185.9
185.6
183.8
174.0
168.0
185.5
209.1
232.2
155.7
4.79%
3.10%
75
28.92
Buyback yield%
17.70
14.96
17.28
14.71
14.66
13.63
10.90
11.25
9.03
11.06
17.59
11.06
14.15
21
0.997
D/E ratiox
0.665
0.615
0.633
0.698
0.639
0.702
0.726
0.799
0.909
1.031
1.005
0.799
0.700
42
329.6
Enterprise value$M
368.5
377.3
397.9
408.6
404.6
438.0
440.5
442.5
451.1
477.7
386.9
3.38%
3.33%
63
464.3
LT debt$M
283.4
287.0
286.7
323.7
319.2
315.5
299.8
306.5
296.2
267.3
544.3
(3.49%)
(1.13%)
6
Revenue
$726.0M
1.25%
1.00×
Cost of revenue
$508.2M
1.25%
1.00×
Operating expenses
$120.5M
1.55%
1.03×
Property and equipment
16.32%
Spread over hurdle
15.70%